[HEKTAR] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[HEKTAR] HEKTAR REITS
Announcement Date
04-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -4.5%
YoY- 6.63%
Quarter Report
Latest QR
Upcoming QR
HEKTAR's Result
HEKTAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 119,470 97,528 93,196 90,426 87,236 79,338 83,292 6.19%
PBT 43,746 38,006 38,690 38,340 35,956 36,272 39,454 1.73%
Tax 0 0 0 0 0 0 0 -
NP 43,746 38,006 38,690 38,340 35,956 36,272 39,454 1.73%
-
NP to SH 43,746 38,006 38,690 38,340 35,956 36,272 39,454 1.73%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 75,724 59,522 54,506 52,086 51,280 43,066 43,838 9.52%
-
Net Worth 596,900 476,674 422,072 409,482 404,569 376,985 332,733 10.22%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 41,662 33,271 31,975 32,003 30,709 30,706 30,743 5.19%
Div Payout % 95.24% 87.54% 82.64% 83.47% 85.41% 84.66% 77.92% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 596,900 476,674 422,072 409,482 404,569 376,985 332,733 10.22%
NOSH 400,604 319,915 319,752 320,033 319,893 319,858 320,243 3.79%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 36.62% 38.97% 41.51% 42.40% 41.22% 45.72% 47.37% -
ROE 7.33% 7.97% 9.17% 9.36% 8.89% 9.62% 11.86% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 29.82 30.49 29.15 28.26 27.27 24.80 26.01 2.30%
EPS 10.92 11.88 12.10 11.98 11.24 11.34 12.32 -1.98%
DPS 10.40 10.40 10.00 10.00 9.60 9.60 9.60 1.34%
NAPS 1.49 1.49 1.32 1.2795 1.2647 1.1786 1.039 6.18%
Adjusted Per Share Value based on latest NOSH - 320,421
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 16.84 13.75 13.14 12.75 12.30 11.19 11.74 6.19%
EPS 6.17 5.36 5.45 5.41 5.07 5.11 5.56 1.74%
DPS 5.87 4.69 4.51 4.51 4.33 4.33 4.33 5.19%
NAPS 0.8416 0.672 0.5951 0.5773 0.5704 0.5315 0.4691 10.22%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 - -
Price 1.57 1.38 1.35 1.24 0.90 1.30 0.00 -
P/RPS 5.26 4.53 4.63 4.39 3.30 5.24 0.00 -
P/EPS 14.38 11.62 11.16 10.35 8.01 11.46 0.00 -
EY 6.96 8.61 8.96 9.66 12.49 8.72 0.00 -
DY 6.62 7.54 7.41 8.06 10.67 7.38 0.00 -
P/NAPS 1.05 0.93 1.02 0.97 0.71 1.10 0.00 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 02/08/13 10/08/12 17/08/11 04/08/10 11/08/09 13/08/08 06/08/07 -
Price 1.54 1.47 1.31 1.27 1.09 1.04 0.00 -
P/RPS 5.16 4.82 4.49 4.49 4.00 4.19 0.00 -
P/EPS 14.10 12.37 10.83 10.60 9.70 9.17 0.00 -
EY 7.09 8.08 9.24 9.43 10.31 10.90 0.00 -
DY 6.75 7.07 7.63 7.87 8.81 9.23 0.00 -
P/NAPS 1.03 0.99 0.99 0.99 0.86 0.88 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment